Follow the dollars · Assumption only
A complete cash picture for Dec 19, 2026
Your down payment$137,657Cash toward the purchase price.
Closing costs + prepaids$9,132Not just lender fees.
Before credits & paid funds$146,789The complete starting cash picture.
Estimated remaining funds due at closing
$146,789No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$137,657.04
Your down payment$137,657.04
Closing costs + prepaids$9,132.01
Total buyer cash needed$146,789.05
Remaining funds due$146,789.05
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$763.00
Credit report$200.00
Tax service$80.00
UMe assumption specialist (1%)$2,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$686.71
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$343.75
Prepaid interest, first (13 days)$133.54
Fees + prepaids$9,132.01
Your down payment is the seller’s equity. You take over the $137,343 balance, so the rest of the $275,000 price is paid at closing. A second mortgage can cover part of it. $146,789.05 is due at closing. Uses and sources reconcile at $284,132.01 each. Not a Closing Disclosure.